[MUIIND] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[MUIIND] MALAYAN UNITED INDUSTRIES BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 0.57%
YoY- 41.87%
Quarter Report
Latest QR
Upcoming QR
MUIIND's Result
MUIIND's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 416,086 339,267 271,080 223,305 184,880 182,526 168,222 82.79%
PBT -13,125 -18,459 -49,260 -96,985 -99,951 -90,235 -76,732 -69.15%
Tax -7,372 -6,850 -2,150 -6,804 -6,356 -5,738 -5,883 16.21%
NP -20,497 -25,309 -51,410 -103,789 -106,307 -95,973 -82,615 -60.48%
-
NP to SH -42,720 -45,832 -60,145 -105,591 -106,199 -98,658 -91,926 -39.97%
-
Tax Rate - - - - - - - -
Total Cost 436,583 364,576 322,490 327,094 291,187 278,499 250,837 44.64%
-
Net Worth 64,246 60,527 76,625 80,352 84,751 92,082 136,364 -39.42%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 64,246 60,527 76,625 80,352 84,751 92,082 136,364 -39.42%
NOSH 3,225,817 3,149,208 3,020,969 2,932,561 2,932,561 2,932,561 2,932,561 6.55%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -4.93% -7.46% -18.96% -46.48% -57.50% -52.58% -49.11% -
ROE -66.49% -75.72% -78.49% -131.41% -125.31% -107.14% -67.41% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 13.02 10.93 9.23 7.61 6.30 6.22 5.74 72.55%
EPS -1.34 -1.48 -2.05 -3.60 -3.62 -3.36 -3.13 -43.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0201 0.0195 0.0261 0.0274 0.0289 0.0314 0.0465 -42.80%
Adjusted Per Share Value based on latest NOSH - 2,932,561
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.88 10.51 8.39 6.91 5.72 5.65 5.21 82.73%
EPS -1.32 -1.42 -1.86 -3.27 -3.29 -3.05 -2.85 -40.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0199 0.0187 0.0237 0.0249 0.0262 0.0285 0.0422 -39.38%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.09 0.055 0.05 0.07 0.08 0.085 0.09 -
P/RPS 0.69 0.50 0.54 0.92 1.27 1.37 1.57 -42.16%
P/EPS -6.73 -3.72 -2.44 -1.94 -2.21 -2.53 -2.87 76.41%
EY -14.85 -26.85 -40.97 -51.44 -45.27 -39.58 -34.83 -43.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.48 2.82 1.92 2.55 2.77 2.71 1.94 74.62%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 01/12/22 29/08/22 31/05/22 28/02/22 29/11/21 24/09/21 28/05/21 -
Price 0.08 0.07 0.055 0.07 0.08 0.08 0.085 -
P/RPS 0.61 0.64 0.60 0.92 1.27 1.29 1.48 -44.58%
P/EPS -5.99 -4.74 -2.68 -1.94 -2.21 -2.38 -2.71 69.60%
EY -16.71 -21.09 -37.25 -51.44 -45.27 -42.05 -36.88 -40.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.98 3.59 2.11 2.55 2.77 2.55 1.83 67.78%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment